Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $46,158 initial cash invested.
-7.02%
Cash On Cash
5.49%
Cap Rate
0.84
DSCR
$1,500
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $1,770 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,158
Downpayment
20%
$43,960
Closing costs
1%
$2,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,770
Mortgage P&I
80%
$1,200
Property Taxes
7%
$101
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0